The WACC of Passage Bio Inc (PASG) is 8.2%.
Range | Selected | |
Cost of equity | 10.70% - 14.90% | 12.80% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.2% - 9.3% | 8.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.48 | 1.8 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.70% | 14.90% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.2% | 9.3% |
Selected WACC | 8.2% | |